|
End-of-day quote
Australian S.E.
2026-08-12
|
5-day change | 1st Jan Change | ||
| 1.570 AUD | +5.37% |
|
+3.29% | -29.91% |
| 05-31 | Maxiparts appoints Anu Parikh as CFO | RE |
| 05-31 | MaxiPARTS Appoints Anu Parikh as Chief Financial Officer | MT |
Company Valuation: MaxiPARTS Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 88.84 | 89.11 | 126.4 | 108.1 | 127 | 87.24 | - | - |
| Change | - | 0.3% | 41.85% | -14.47% | 17.44% | -31.29% | - | - |
| Enterprise Value (EV) 1 | 83.64 | 87.25 | 127.7 | 124 | 172.1 | 127.8 | 120.4 | 114 |
| Change | - | 4.32% | 46.3% | -2.88% | 38.82% | -25.72% | -5.79% | -5.31% |
| P/E | - | - | 21.2x | 37.1x | 16.4x | 9.29x | 8.35x | 7.55x |
| PBR | - | - | 1.52x | 1.08x | 1.21x | 1.2x | 1.12x | 0.98x |
| PEG | - | - | - | -0.6x | 0x | 0.4x | 0.7x | 0.7x |
| Capitalization / Revenue | 0.25x | 0.58x | 0.63x | 0.44x | 0.48x | 0.32x | 0.3x | 0.29x |
| EV / Revenue | 0.24x | 0.57x | 0.63x | 0.51x | 0.64x | 0.46x | 0.42x | 0.38x |
| EV / EBITDA | 3.09x | 6.07x | 6.9x | 5.38x | 6.31x | 4.45x | 3.97x | 3.6x |
| EV / EBIT | 4.52x | 8.89x | 9.9x | 8.88x | 10.2x | 7.41x | 6.49x | 5.6x |
| EV / FCF | 3.26x | -7.17x | 28.3x | -5.7x | 10.6x | 5.05x | 6.14x | 6x |
| FCF Yield | 30.7% | -13.9% | 3.53% | -17.5% | 9.4% | 19.8% | 16.3% | 16.7% |
| Dividend per Share 2 | - | 0.025 | 0.0639 | 0.0514 | 0.0617 | 0.0908 | 0.1 | 0.115 |
| Rate of return | - | 1.33% | 2.41% | 2.62% | 2.69% | 5.78% | 6.37% | 7.32% |
| EPS 2 | - | - | 0.1251 | 0.0529 | 0.1395 | 0.169 | 0.188 | 0.208 |
| Distribution rate | - | - | 51.1% | 97.2% | 44.2% | 53.7% | 53.2% | 55.3% |
| Net sales 1 | 352.8 | 152.8 | 201.7 | 243.9 | 267.1 | 276 | 286.8 | 299.2 |
| EBITDA 1 | 27.11 | 14.37 | 18.5 | 23.05 | 27.29 | 28.75 | 30.3 | 31.7 |
| EBIT 1 | 18.52 | 9.813 | 12.9 | 13.96 | 16.8 | 17.25 | 18.55 | 20.35 |
| Net income 1 | 4.584 | -4.932 | 5.938 | 2.765 | 7.717 | 9.05 | 10.55 | 12.1 |
| Net Debt 1 | -5.192 | -1.852 | 1.254 | 15.87 | 45.14 | 40.6 | 33.2 | 26.8 |
| Reference price 2 | 2.400 | 1.880 | 2.650 | 1.960 | 2.290 | 1.570 | 1.570 | 1.570 |
| Nbr of stocks (in thousands) | 37,015 | 47,397 | 47,698 | 55,158 | 55,445 | 55,566 | - | - |
| Announcement Date | 8/19/21 | 8/17/22 | 8/24/23 | 8/22/24 | 8/21/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.82x | 0.45x | 4.29x | 6.09% | 58.45M | |
| 19.1x | 1.3x | 9.96x | 1.92% | 42.33B | |
| 18.35x | 0.83x | 6.16x | 3.17% | 39.73B | |
| 10.53x | 0.65x | 8.24x | 1.41% | 31.28B | |
| 12.51x | 0.58x | 5.07x | 3.79% | 30.51B | |
| 14.39x | 2.6x | 9.08x | 4.16% | 20.9B | |
| 31.34x | 1.23x | 13.07x | 0.59% | 18.65B | |
| 10.99x | 0.52x | 5.12x | 2.81% | 18.63B | |
| 13.15x | 1.34x | 6.8x | 4.12% | 15.89B | |
| 14.98x | 1.08x | 7.22x | 0.94% | 14.19B | |
| Average | 15.42x | 1.06x | 7.50x | 2.9% | 23.22B | |
| Weighted average by Cap. | 16.20x | 1.08x | 7.83x | 2.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MXI Stock
- Valuation MaxiPARTS Limited
Select your edition
All financial news and data tailored to specific country editions
